Ind-Swift Laboratories Ltd - Stock Valuation and Financial Performance

BSE: 532305 | NSE: INDSWFTLAB | Pharmaceuticals & Drugs | Small Cap

Ind-Swift Lab. Share Price

108.12 2.12 2.00%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Ind-Swift Lab.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

Ind-Swift Laboratories stock performance -

mw4me loader
P/E Ratio (SA):
1.69
Market Cap:
638.9 Cr.
52-wk low:
87
52-wk high:
186

Is Ind-Swift Laboratories Ltd an attractive stock to invest in?

1. Is Ind-Swift Laboratories Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Ind-Swift Laboratories Ltd is a average quality company.

2. Is Ind-Swift Laboratories Ltd undervalued or overvalued?

The key valuation ratios of Ind-Swift Laboratories Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Ind-Swift Laboratories Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Ind-Swift Laboratories Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Ind-Swift Lab.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Ind-Swift Laboratories Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -1.5%1.4%2.1%4.5%10.7%6%8.2%7.5%12.7%55.5%-
Value Creation
Index
-1.1-0.9-0.9-0.7-0.2-0.6-0.4-0.5-0.13.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6466396757287247528579881,1521,227691
Sales YoY Gr.--1.1%5.7%7.9%-0.5%3.8%13.9%15.4%16.6%6.5%-
Adj EPS -20.1-12.2-8.33.1-5.4-5.2-1.1-1.78.223.563.9
YoY Gr.-NANANA-276.5%NANANANA186.2%-
BVPS (₹) 66.656.156.963.473.570.972.373.783.1156.1170.5
Adj Net
Profit
-82.2-49.9-37.313.9-25.7-30.5-6.7-1048.5139378
Cash Flow from Ops. 99.980.492.771.5-74.6123135136183-180-
Debt/CF from Ops. 14.118.113.415.2-158.17.26.94.6-0-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.4%11.1%12.7%6.5%
Adj EPS NANANA186.2%
BVPS9.9%16.3%29.2%87.7%
Share Price 15.4% 35.1% 17% 17.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-12.5-9-7.22.6-4.5-4.9-1-1.67.417.439.2
Op. Profit
Mgn %
13.816.715.617.417.318.821.120.319.320.215.9
Net Profit
Mgn %
-12.7-7.8-5.51.9-3.5-4.1-0.8-14.211.354.7
Debt to
Equity
5.26.34.93.83.22.42.32.11.700
Working Cap
Days
5465314784274284203843503242274,022
Cash Conv.
Cycle
3223143052862782672532352081072,972

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 39.20%

Sales growth is growing at healthy rate in last 3 years 12.74%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -39.06%

Latest Financials - Ind-Swift Laboratories Ltd.

Standalone Consolidated
TTM EPS (₹) 63.9 43.9
TTM Sales (₹ Cr.) 691 726
BVPS (₹.) 170.5 171.2
Reserves (₹ Cr.) 870 952
P/BV 0.63 0.63
PE 1.69 2.46
From the Market
52 Week Low / High (₹) 87.00 / 186.00
All Time Low / High (₹) 13.25 / 297.35
Market Cap (₹ Cr.) 639
Equity (₹ Cr.) 59.1
Face Value (₹) 10
Industry PE 44.3

Management X-Ray of Ind-Swift Lab.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *86.8486.8486.8486.8486.8486.8486.8448.570.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Ind-Swift Lab.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales6466396757287247528579881,1521,227
Operating Expenses 557532570602599611676794930977
Manufacturing Costs65616993879410299119107
Material Costs399344377372379379425498617624
Employee Cost 48616885899495115123138
Other Costs 456656514344548271109
Operating Profit 89107105127125141180194222250
Operating Profit Margin (%) 13.8%16.7%15.6%17.4%17.3%18.8%21.1%19.6%19.3%20.4%
Other Income 22162326473623423345
Interest 117106903592107100969251
Depreciation 8485888710490871315753
Exceptional Items -53-15-5-28300-2-27387
Profit Before Tax -143-83-562959-2016879577
Tax -24-24-1611201211437159
Profit After Tax -119-59-401839-21-4-642418
PAT Margin (%) -18.5%-9.2%-5.9%2.4%5.3%-2.8%-0.5%-0.6%3.7%34.1%
Adjusted EPS (₹)-29.1-14.4-8.93.98.1-3.5-0.7-1.07.270.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 592515523542590645639633675922
Share Capital 42424546486060606059
Reserves 551473478496542585579573616863
Minority Interest0000000000
Debt1,2661,2509988321,0589749489037936
Long Term Debt8167465925209668918758397443
Short Term Debt45050440631193837364493
Trade Payables1301299511711612712416319364
Others Liabilities 245287399411703748549681
Total Liabilities 2,2332,1812,0151,9011,8341,7821,7581,7531,7581,073

Fixed Assets

Gross Block1,4041,4201,4071,3491,3791,3561,2981,3151,3307
Accumulated Depreciation2873223744254785135606887452
Net Fixed Assets1,1171,0991,0329249018437386275855
CWIP 1137870692011191080
Investments 2626393939265511185166
Inventories3483563443173173433544144280
Trade Receivables375359341383333385400428469107
Cash Equivalents 182114629910910426
Others Assets236242174163195165182153174369
Total Assets 2,2332,1812,0151,9011,8341,7821,7581,7531,7581,073

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 100809371-75123135136183-180
PBT -90-69-5131-24-201610106191
Adjustment 170187168104176176179226133125
Changes in Working Capital 24-38-24-63-227-33-60-99-56-495
Tax Paid -3000000000
Cash Flow From Investing Activity -37-30-31-17-2-10-103-14-104
Capex -40-30-32-21-15-11-4-13-13-42
Net Investments 000000-615-1-81
Others 411413111118
Cash Flow From Financing Activity -64-48-69-62100-133-124-140-168700
Net Proceeds from Shares 0001100000
Net Proceeds from Borrowing 0000000000
Interest Paid -29-17-6-21-62-68-84-105-129-126
Dividend Paid 0000000000
Others -35-31-63-42161-66-40-35-40826
Net Cash Flow 03-7-823-201-11416
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-36.57-23.42-16.416.5112.12-5.41-1.04-1.329.1759.2
ROCE (%)-1.521.382.144.4510.656.048.247.4712.6755.54
Asset Turnover Ratio0.290.30.330.380.390.420.490.570.660.87
PAT to CFO Conversion(x)N/AN/AN/A3.94-1.92N/AN/AN/A4.36-0.43
Working Capital Days
Receivable Days22020318417918017316615214285
Inventory Days1991951841641591591471411330
Payable Days15413710910411211710810510575

Ind-Swift Laboratories Ltd Stock News

Ind-Swift Laboratories Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ind-Swift Lab. on 20-Dec-2024 16:59 is ₹108.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Ind-Swift Lab. stood at ₹638.9.
The latest P/E ratio of Ind-Swift Lab. as of 20-Dec-2024 16:59 is 1.69.
The latest P/B ratio of Ind-Swift Lab. as of 20-Dec-2024 16:59 is 0.63.
The 52-week high of Ind-Swift Lab. is ₹186.0 and the 52-week low is ₹87.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ind-Swift Lab. is ₹691.2 ( Cr.) .

About Ind-Swift Laboratories Ltd

Ind-Swift Laboratories is a part of the Ind-swift Group and is based at Chandigarh, India. It has been promoted by Ind-Swift Limited in a joint venture with the Punjab State Industrial Development Corporation Limited (PSIDC). The group has established a strong reputation as innovators in the Indian pharmaceutical industry. 

Ind-Swift Laboratories Ltd. went public in 1997 and concentrated on the manufacturing of Active Pharmaceutical Ingredients (API). Its strength in organic synthetic chemistry resulted in the company emerging as the pioneer for a number of products both in the national and international markets. As the company built up vast skills in the area of research and development, quality systems as well as matters relating to regulatory compliance, it began establishing a presence in the highly regulated markets of the world.

Over a short period of time, Ind-Swift Laboratories Ltd. has emerged as a respectable and dependable supplier of Bulk-Actives in more than 40 countries. Not only are the company's plants built as per USFDA, the company employs current Good Manufacturing Practices (cGMP) also, which are recognised and accepted in the stringent regulated markets. This includes a responsible commitment to the environment.   To leverage its quality commitment, the Company has drawn out a long term strategy of emerging as a powerful force in the regulated markets as drugs worth over US$ 80 billion goes off patent during this decade.

The company's shares are listed on the Bombay, National, Ludhiana and Delhi stock exchanges.

Product range of the company include:

  • Macrolide antibiotics
  • Cardiovascular
  • Anti histamine
  • Anti diabetic
  • Analgesic
  • Aromatase inhibtors
  • Anti depressant
  • Alcohol absistence

MANUFACTURING

Ind-Swift's manufacturing facilities are second to none, and in fact has grown over the years to accommodate a wide range of products. However, even with the spiraling increase in production, it has never compromised on Quality, which has always remained its mantra.

The company has put to operation three new manufacturing facilities covered under its Rs 1 billion expansion plans. The three facilities were a dedicated facility to manufacture Statins ( installed capacity of 40TPA) , a new dedicated facility for an Anti-Histamine drug ( installed capacity 27 TPA) and a New API facility at Samba, Jammu (installed capacity of 50TPA ) . All these facilities conform to USFDA standards and have been put to commercial production. The new facility at Jammu is situated in a tax free zone and shall be entitled to tax holiday for a period of ten years.

Strict Quality Control

Equipped with state-of-the-art quality testing equipment and well trained personnel, Ind-Swift maintains strict quality control, storage to delivery in accordance with GMP and ISO 9002. Quality of products meet the respective requirement of USP/BP/EP/JP etc., as per the international quality standards.

Manufacturing Facilities

  • 1,50,000 sq. ft. covered area
  • 5 Dedicated Blocks operating as per US FDA guidelines.
  • 132 Stainless Steel and Glass Lined Reaction Vessels with capacities ranging from 50 to 6000 liters. (Total Volume 245 kilo liters)
  • 3 Automated Fluidized Bed Coaters with capacity of manufacturing 3 MT of Granules per month.
  • cGMP Pilot Plant having 7 reaction vessels with capacities ranging from 250 to 1000 liters. (Total Volume 3.63 kilo liters)
  • Fully Automated Solvent Recovery System
  • Biological Waste Water Treatment Plant

Future plans

While development of new molecules will remain its core activity in the post patent era the Company will also focus on alternate and non-infringing routes for the drugs whose patent will expire in coming years.

To enter the regulated markets like USA, EU, Australia, and New Zealand, the company is focusing on getting its manufacturing plant approved by regulatory agencies like USFDA, TGA and MCA.

A new R&D Center with investment of $ 5 Million is already planned in Mohali with a focus to develop NCEs.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.